April 2021 - Judicial Special Revenue Fund Income StmtAs of 5/14/2021
April 2021 YTD Budget
% of
Budget
% Year
Complete
Revenue 99,441.17 452,361.57 778,200.00 58.13% 58.33%
Transfer from General Fund ‐ 222,614.00 0.00%
99,441.17 452,361.57 1,000,814.00
Expenses
Salaries 19,857.90 147,191.19 248,069.00 59.33%
Benefits 3,130.17 23,794.27 40,393.00 58.91%
Transfer to Group Health 5,000.00 35,000.00 60,000.00 58.33%
Operating 486.41 18,301.93 30,268.00 60.47%
Jail Costs 311,041.98 622,084.00 50.00%
Capital Outlay ‐ 0.00%
COVID‐19 ‐ 100.00%
28,474.48 535,329.37 1,000,814.00 53.49% 58.33%
Net 70,966.69 (82,967.80) ‐
Judicial Bank Account
Judicial Operating Account 394,597.91
City of Prattville
Judicial Special Revenue Fund Income Statement